| Revenue | DKK 298K | +47% |
| EBITDA | DKK 87K | +75% |
| Net profit | DKK 91K | -83% |
| Total assets | DKK 10,8M | -4% |
| Equity | DKK 8,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 | 32 | 150 | 151 | 205 | 201 | 258 | 65 | 276 | 287 | 238 | 364 | 202 | 298 |
| Staff expenses | -325 | -141 | -132 | -132 | -132 | -121 | -171 | -181 | -181 | -204 | -181 | -181 | -181 | -181 |
| EBITDA | -256 | -109 | 9 | 20 | 73 | 830 | 18 | 154 | 199 | 39 | 47 | 130 | 50 | 87 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -256 | -109 | 9 | 20 | 73 | 830 | 18 | 154 | 199 | 39 | 47 | 130 | 50 | 87 |
| Net financials | 24 | 20 | 98 | 157 | -235 | 900 | -13 | 692 | 336 | 805 | -791 | 311 | 656 | 0 |
| Profit before tax | -233 | -89 | 107 | 176 | -162 | 980 | 73 | 576 | 430 | 887 | -735 | 494 | 677 | 117 |
| Tax | -67 | -187 | -37 | 34 | 13 | 425 | 17 | 112 | 94 | 195 | -162 | 109 | 150 | 26 |
| Net profit | -165 | 97 | 143 | 142 | -175 | 555 | 57 | 464 | 336 | 692 | -573 | 385 | 527 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.515 | 5.032 | 8.986 | 8.568 | 7.935 | 8.532 | 11.347 | 10.990 | 11.214 | 11.779 | 10.640 | 10.794 | 11.184 | 10.771 |
| Equity | — | 3.636 | 8.408 | 7.950 | 7.275 | 7.530 | 7.484 | 7.842 | 8.070 | 8.651 | 7.964 | 8.235 | 8.644 | 8.414 |
| Long-term debt | 0 | 0 | 133 | 133 | 133 | 133 | 2.827 | 2.052 | 1.723 | 1.745 | 1.478 | 1.420 | 1.411 | 1.233 |
| Short-term debt | 427 | 949 | 42 | 77 | 126 | 101 | 292 | 290 | 592 | 563 | 540 | 373 | 315 | 317 |
| Total debt | 427 | 949 | 175 | 210 | 259 | 234 | 3.118 | 2.342 | 2.315 | 2.309 | 2.017 | 1.792 | 1.725 | 1.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM | Audit | 1993 | — | — |
HJ Audit | Audit | 1983 | — | — |
NE Management | Management | 1983 | — | — |
KM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Michael Westergaard | Audit | 0 companies |
| Hans Jørgen Fromberg | Audit | 0 companies |
| Niels Erik Pedersen | Management | 0 companies |
| Kirsten Marie Andersen | Management | 0 companies |